楼价

HK$

按揭成数

HK$

年期

年

利率

进阶计算 -

每月其他還款

HK$

每月收入

HK$

计算

进阶计算 - 年利率递增计算

利率范围

厘

递增

厘

年利率递增表

全期置业总支出 HK$299,878,685

每月供款
$581,580

首期

$80,000,000

总贷款额

$120,000,000

總利息

$89,368,685

印花税

$8,500,000

其他

$2,010,000

置业成本总预算

HK$90,510,000

$1,163,159

置业成本总预算

HK$90,510,000

首期

$80,000,000
印花税

$8,500,000
- AVD
  
  $8,500,000
律师费

$ 10,000
代理佣金

$2,000,000
按揭保险费

不适用

$1,163,159

详细供款表重置

免责声明

以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的数据结果只作模拟性参考，其准确性不被保证。

笋盘推介

利率	15年	20年	25年	30年
1.000	$718,193	$551,873	$452,247	$385,967
1.500	$744,892	$579,054	$479,924	$414,144
2.000	$772,210	$607,060	$508,625	$443,543
2.500	$800,147	$635,883	$538,340	$474,145
3.000	$828,698	$665,517	$569,054	$505,925
3.500	$857,859	$695,952	$600,748	$538,854
4.000	$887,626	$727,176	$633,404	$572,898
4.125	$895,161	$735,105	$641,716	$581,580
4.500	$917,992	$759,179	$666,999	$608,022
5.000	$948,952	$791,947	$701,508	$644,186
5.500	$980,500	$825,465	$736,905	$681,347
6.000	$1,012,628	$859,717	$773,162	$719,461

每月供款$581,580

年期

30年

贷款金额

$120,000,000

總利息

$89,368,685

总贷款连利息

$209,368,685

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$412,500	$169,080	$581,580	$119,830,920
2	$411,919	$169,661	$581,580	$119,661,259
3	$411,336	$170,244	$581,580	$119,491,015
4	$410,750	$170,829	$581,580	$119,320,186
5	$410,163	$171,417	$581,580	$119,148,769
6	$409,574	$172,006	$581,580	$118,976,764
7	$408,983	$172,597	$581,580	$118,804,167
8	$408,389	$173,190	$581,580	$118,630,976
9	$407,794	$173,786	$581,580	$118,457,191
10	$407,197	$174,383	$581,580	$118,282,807
11	$406,597	$174,983	$581,580	$118,107,825
12	$405,996	$175,584	$581,580	$117,932,241

第1年供款共

$6,978,956

第1年利息

$4,911,197

第1年共還本金

$2,067,759

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$405,392	$176,188	$581,580	$117,756,053
14	$404,786	$176,793	$581,580	$117,579,260
15	$404,179	$177,401	$581,580	$117,401,859
16	$403,569	$178,011	$581,580	$117,223,848
17	$402,957	$178,623	$581,580	$117,045,226
18	$402,343	$179,237	$581,580	$116,865,989
19	$401,727	$179,853	$581,580	$116,686,136
20	$401,109	$180,471	$581,580	$116,505,665
21	$400,488	$181,091	$581,580	$116,324,574
22	$399,866	$181,714	$581,580	$116,142,860
23	$399,241	$182,339	$581,580	$115,960,521
24	$398,614	$182,965	$581,580	$115,777,556

第2年供款共

$6,978,956

第2年利息

$4,824,271

第2年共還本金

$2,154,685

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$397,985	$183,594	$581,580	$115,593,961
26	$397,354	$184,225	$581,580	$115,409,736
27	$396,721	$184,859	$581,580	$115,224,877
28	$396,086	$185,494	$581,580	$115,039,383
29	$395,448	$186,132	$581,580	$114,853,251
30	$394,808	$186,772	$581,580	$114,666,480
31	$394,166	$187,414	$581,580	$114,479,066
32	$393,522	$188,058	$581,580	$114,291,008
33	$392,875	$188,704	$581,580	$114,102,304
34	$392,227	$189,353	$581,580	$113,912,951
35	$391,576	$190,004	$581,580	$113,722,947
36	$390,923	$190,657	$581,580	$113,532,290

第3年供款共

$6,978,956

第3年利息

$4,733,690

第3年共還本金

$2,245,266

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$390,267	$191,312	$581,580	$113,340,977
38	$389,610	$191,970	$581,580	$113,149,007
39	$388,950	$192,630	$581,580	$112,956,377
40	$388,288	$193,292	$581,580	$112,763,085
41	$387,623	$193,957	$581,580	$112,569,128
42	$386,956	$194,623	$581,580	$112,374,505
43	$386,287	$195,292	$581,580	$112,179,213
44	$385,616	$195,964	$581,580	$111,983,249
45	$384,942	$196,637	$581,580	$111,786,612
46	$384,266	$197,313	$581,580	$111,589,299
47	$383,588	$197,991	$581,580	$111,391,307
48	$382,908	$198,672	$581,580	$111,192,635

第4年供款共

$6,978,956

第4年利息

$4,639,302

第4年共還本金

$2,339,654

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$382,225	$199,355	$581,580	$110,993,280
50	$381,539	$200,040	$581,580	$110,793,240
51	$380,852	$200,728	$581,580	$110,592,512
52	$380,162	$201,418	$581,580	$110,391,094
53	$379,469	$202,110	$581,580	$110,188,984
54	$378,775	$202,805	$581,580	$109,986,179
55	$378,077	$203,502	$581,580	$109,782,677
56	$377,378	$204,202	$581,580	$109,578,475
57	$376,676	$204,904	$581,580	$109,373,571
58	$375,972	$205,608	$581,580	$109,167,963
59	$375,265	$206,315	$581,580	$108,961,648
60	$374,556	$207,024	$581,580	$108,754,624

第5年供款共

$6,978,956

第5年利息

$4,540,945

第5年共還本金

$2,438,011

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$373,844	$207,736	$581,580	$108,546,889
62	$373,130	$208,450	$581,580	$108,338,439
63	$372,413	$209,166	$581,580	$108,129,273
64	$371,694	$209,885	$581,580	$107,919,387
65	$370,973	$210,607	$581,580	$107,708,781
66	$370,249	$211,331	$581,580	$107,497,450
67	$369,522	$212,057	$581,580	$107,285,393
68	$368,794	$212,786	$581,580	$107,072,606
69	$368,062	$213,518	$581,580	$106,859,089
70	$367,328	$214,252	$581,580	$106,644,837
71	$366,592	$214,988	$581,580	$106,429,849
72	$365,853	$215,727	$581,580	$106,214,122

第6年供款共

$6,978,956

第6年利息

$4,438,454

第6年共還本金

$2,540,502

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$365,111	$216,469	$581,580	$105,997,654
74	$364,367	$217,213	$581,580	$105,780,441
75	$363,620	$217,959	$581,580	$105,562,481
76	$362,871	$218,709	$581,580	$105,343,773
77	$362,119	$219,460	$581,580	$105,124,312
78	$361,365	$220,215	$581,580	$104,904,097
79	$360,608	$220,972	$581,580	$104,683,126
80	$359,848	$221,731	$581,580	$104,461,394
81	$359,086	$222,494	$581,580	$104,238,901
82	$358,321	$223,258	$581,580	$104,015,642
83	$357,554	$224,026	$581,580	$103,791,616
84	$356,784	$224,796	$581,580	$103,566,820

第7年供款共

$6,978,956

第7年利息

$4,331,654

第7年共還本金

$2,647,302

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$356,011	$225,569	$581,580	$103,341,251
86	$355,236	$226,344	$581,580	$103,114,907
87	$354,457	$227,122	$581,580	$102,887,785
88	$353,677	$227,903	$581,580	$102,659,882
89	$352,893	$228,686	$581,580	$102,431,196
90	$352,107	$229,472	$581,580	$102,201,723
91	$351,318	$230,261	$581,580	$101,971,462
92	$350,527	$231,053	$581,580	$101,740,409
93	$349,733	$231,847	$581,580	$101,508,562
94	$348,936	$232,644	$581,580	$101,275,918
95	$348,136	$233,444	$581,580	$101,042,475
96	$347,334	$234,246	$581,580	$100,808,228

第8年供款共

$6,978,956

第8年利息

$4,220,364

第8年共還本金

$2,758,592

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$346,528	$235,051	$581,580	$100,573,177
98	$345,720	$235,859	$581,580	$100,337,318
99	$344,910	$236,670	$581,580	$100,100,648
100	$344,096	$237,484	$581,580	$99,863,164
101	$343,280	$238,300	$581,580	$99,624,864
102	$342,460	$239,119	$581,580	$99,385,745
103	$341,638	$239,941	$581,580	$99,145,803
104	$340,814	$240,766	$581,580	$98,905,037
105	$339,986	$241,594	$581,580	$98,663,444
106	$339,156	$242,424	$581,580	$98,421,020
107	$338,322	$243,257	$581,580	$98,177,762
108	$337,486	$244,094	$581,580	$97,933,669

第9年供款共

$6,978,956

第9年利息

$4,104,396

第9年共還本金

$2,874,560

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$336,647	$244,933	$581,580	$97,688,736
110	$335,805	$245,775	$581,580	$97,442,961
111	$334,960	$246,619	$581,580	$97,196,342
112	$334,112	$247,467	$581,580	$96,948,875
113	$333,262	$248,318	$581,580	$96,700,557
114	$332,408	$249,172	$581,580	$96,451,385
115	$331,552	$250,028	$581,580	$96,201,357
116	$330,692	$250,888	$581,580	$95,950,470
117	$329,830	$251,750	$581,580	$95,698,720
118	$328,964	$252,615	$581,580	$95,446,104
119	$328,096	$253,484	$581,580	$95,192,621
120	$327,225	$254,355	$581,580	$94,938,266

第10年供款共

$6,978,956

第10年利息

$3,983,553

第10年共還本金

$2,995,403

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$326,350	$255,229	$581,580	$94,683,036
122	$325,473	$256,107	$581,580	$94,426,929
123	$324,593	$256,987	$581,580	$94,169,942
124	$323,709	$257,871	$581,580	$93,912,072
125	$322,823	$258,757	$581,580	$93,653,315
126	$321,933	$259,646	$581,580	$93,393,669
127	$321,041	$260,539	$581,580	$93,133,130
128	$320,145	$261,435	$581,580	$92,871,695
129	$319,246	$262,333	$581,580	$92,609,362
130	$318,345	$263,235	$581,580	$92,346,127
131	$317,440	$264,140	$581,580	$92,081,987
132	$316,532	$265,048	$581,580	$91,816,939

第11年供款共

$6,978,956

第11年利息

$3,857,630

第11年共還本金

$3,121,327

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$315,621	$265,959	$581,580	$91,550,980
134	$314,706	$266,873	$581,580	$91,284,107
135	$313,789	$267,791	$581,580	$91,016,316
136	$312,869	$268,711	$581,580	$90,747,605
137	$311,945	$269,635	$581,580	$90,477,971
138	$311,018	$270,562	$581,580	$90,207,409
139	$310,088	$271,492	$581,580	$89,935,917
140	$309,155	$272,425	$581,580	$89,663,492
141	$308,218	$273,361	$581,580	$89,390,131
142	$307,279	$274,301	$581,580	$89,115,830
143	$306,336	$275,244	$581,580	$88,840,586
144	$305,390	$276,190	$581,580	$88,564,395

第12年供款共

$6,978,956

第12年利息

$3,726,413

第12年共還本金

$3,252,544

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$304,440	$277,140	$581,580	$88,287,256
146	$303,487	$278,092	$581,580	$88,009,164
147	$302,532	$279,048	$581,580	$87,730,115
148	$301,572	$280,007	$581,580	$87,450,108
149	$300,610	$280,970	$581,580	$87,169,138
150	$299,644	$281,936	$581,580	$86,887,202
151	$298,675	$282,905	$581,580	$86,604,297
152	$297,702	$283,877	$581,580	$86,320,420
153	$296,726	$284,853	$581,580	$86,035,567
154	$295,747	$285,832	$581,580	$85,749,734
155	$294,765	$286,815	$581,580	$85,462,919
156	$293,779	$287,801	$581,580	$85,175,119

第13年供款共

$6,978,956

第13年利息

$3,589,679

第13年共還本金

$3,389,277

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$292,789	$288,790	$581,580	$84,886,328
158	$291,797	$289,783	$581,580	$84,596,545
159	$290,801	$290,779	$581,580	$84,305,766
160	$289,801	$291,779	$581,580	$84,013,988
161	$288,798	$292,782	$581,580	$83,721,206
162	$287,792	$293,788	$581,580	$83,427,418
163	$286,782	$294,798	$581,580	$83,132,620
164	$285,768	$295,811	$581,580	$82,836,809
165	$284,752	$296,828	$581,580	$82,539,981
166	$283,731	$297,848	$581,580	$82,242,132
167	$282,707	$298,872	$581,580	$81,943,260
168	$281,680	$299,900	$581,580	$81,643,360

第14年供款共

$6,978,956

第14年利息

$3,447,198

第14年共還本金

$3,531,758

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$280,649	$300,931	$581,580	$81,342,430
170	$279,615	$301,965	$581,580	$81,040,464
171	$278,577	$303,003	$581,580	$80,737,461
172	$277,535	$304,045	$581,580	$80,433,417
173	$276,490	$305,090	$581,580	$80,128,327
174	$275,441	$306,139	$581,580	$79,822,188
175	$274,389	$307,191	$581,580	$79,514,997
176	$273,333	$308,247	$581,580	$79,206,751
177	$272,273	$309,306	$581,580	$78,897,444
178	$271,210	$310,370	$581,580	$78,587,074
179	$270,143	$311,437	$581,580	$78,275,638
180	$269,073	$312,507	$581,580	$77,963,131

第15年供款共

$6,978,956

第15年利息

$3,298,727

第15年共還本金

$3,680,230

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$267,998	$313,581	$581,580	$77,649,549
182	$266,920	$314,659	$581,580	$77,334,890
183	$265,839	$315,741	$581,580	$77,019,149
184	$264,753	$316,826	$581,580	$76,702,322
185	$263,664	$317,915	$581,580	$76,384,407
186	$262,571	$319,008	$581,580	$76,065,399
187	$261,475	$320,105	$581,580	$75,745,294
188	$260,374	$321,205	$581,580	$75,424,089
189	$259,270	$322,309	$581,580	$75,101,779
190	$258,162	$323,417	$581,580	$74,778,362
191	$257,051	$324,529	$581,580	$74,453,833
192	$255,935	$325,645	$581,580	$74,128,188

第16年供款共

$6,978,956

第16年利息

$3,144,014

第16年共還本金

$3,834,942

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$254,816	$326,764	$581,580	$73,801,424
194	$253,692	$327,887	$581,580	$73,473,537
195	$252,565	$329,014	$581,580	$73,144,523
196	$251,434	$330,145	$581,580	$72,814,377
197	$250,299	$331,280	$581,580	$72,483,097
198	$249,161	$332,419	$581,580	$72,150,678
199	$248,018	$333,562	$581,580	$71,817,116
200	$246,871	$334,708	$581,580	$71,482,408
201	$245,721	$335,859	$581,580	$71,146,549
202	$244,566	$337,013	$581,580	$70,809,536
203	$243,408	$338,172	$581,580	$70,471,364
204	$242,245	$339,334	$581,580	$70,132,029

第17年供款共

$6,978,956

第17年利息

$2,982,797

第17年共還本金

$3,996,159

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$241,079	$340,501	$581,580	$69,791,528
206	$239,908	$341,671	$581,580	$69,449,857
207	$238,734	$342,846	$581,580	$69,107,011
208	$237,555	$344,024	$581,580	$68,762,987
209	$236,373	$345,207	$581,580	$68,417,780
210	$235,186	$346,394	$581,580	$68,071,387
211	$233,995	$347,584	$581,580	$67,723,802
212	$232,801	$348,779	$581,580	$67,375,023
213	$231,602	$349,978	$581,580	$67,025,045
214	$230,399	$351,181	$581,580	$66,673,864
215	$229,191	$352,388	$581,580	$66,321,476
216	$227,980	$353,600	$581,580	$65,967,876

第18年供款共

$6,978,956

第18年利息

$2,814,803

第18年共還本金

$4,164,153

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$226,765	$354,815	$581,580	$65,613,061
218	$225,545	$356,035	$581,580	$65,257,026
219	$224,321	$357,259	$581,580	$64,899,768
220	$223,093	$358,487	$581,580	$64,541,281
221	$221,861	$359,719	$581,580	$64,181,562
222	$220,624	$360,956	$581,580	$63,820,606
223	$219,383	$362,196	$581,580	$63,458,410
224	$218,138	$363,441	$581,580	$63,094,969
225	$216,889	$364,691	$581,580	$62,730,278
226	$215,635	$365,944	$581,580	$62,364,333
227	$214,377	$367,202	$581,580	$61,997,131
228	$213,115	$368,465	$581,580	$61,628,667

第19年供款共

$6,978,956

第19年利息

$2,639,747

第19年共還本金

$4,339,209

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$211,849	$369,731	$581,580	$61,258,935
230	$210,578	$371,002	$581,580	$60,887,933
231	$209,302	$372,277	$581,580	$60,515,656
232	$208,023	$373,557	$581,580	$60,142,099
233	$206,738	$374,841	$581,580	$59,767,258
234	$205,450	$376,130	$581,580	$59,391,128
235	$204,157	$377,423	$581,580	$59,013,705
236	$202,860	$378,720	$581,580	$58,634,985
237	$201,558	$380,022	$581,580	$58,254,963
238	$200,251	$381,328	$581,580	$57,873,635
239	$198,941	$382,639	$581,580	$57,490,996
240	$197,625	$383,954	$581,580	$57,107,042

第20年供款共

$6,978,956

第20年利息

$2,457,331

第20年共還本金

$4,521,625

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$196,305	$385,274	$581,580	$56,721,767
242	$194,981	$386,599	$581,580	$56,335,169
243	$193,652	$387,928	$581,580	$55,947,241
244	$192,319	$389,261	$581,580	$55,557,980
245	$190,981	$390,599	$581,580	$55,167,381
246	$189,638	$391,942	$581,580	$54,775,439
247	$188,291	$393,289	$581,580	$54,382,150
248	$186,939	$394,641	$581,580	$53,987,509
249	$185,582	$395,998	$581,580	$53,591,512
250	$184,221	$397,359	$581,580	$53,194,153
251	$182,855	$398,725	$581,580	$52,795,428
252	$181,484	$400,095	$581,580	$52,395,332

第21年供款共

$6,978,956

第21年利息

$2,267,247

第21年共還本金

$4,711,709

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$180,109	$401,471	$581,580	$51,993,862
254	$178,729	$402,851	$581,580	$51,591,011
255	$177,344	$404,236	$581,580	$51,186,775
256	$175,955	$405,625	$581,580	$50,781,150
257	$174,560	$407,019	$581,580	$50,374,131
258	$173,161	$408,419	$581,580	$49,965,712
259	$171,757	$409,823	$581,580	$49,555,890
260	$170,348	$411,231	$581,580	$49,144,658
261	$168,935	$412,645	$581,580	$48,732,013
262	$167,516	$414,063	$581,580	$48,317,950
263	$166,093	$415,487	$581,580	$47,902,463
264	$164,665	$416,915	$581,580	$47,485,548

第22年供款共

$6,978,956

第22年利息

$2,069,172

第22年共還本金

$4,909,784

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$163,232	$418,348	$581,580	$47,067,200
266	$161,794	$419,786	$581,580	$46,647,414
267	$160,350	$421,229	$581,580	$46,226,185
268	$158,903	$422,677	$581,580	$45,803,508
269	$157,450	$424,130	$581,580	$45,379,378
270	$155,992	$425,588	$581,580	$44,953,790
271	$154,529	$427,051	$581,580	$44,526,738
272	$153,061	$428,519	$581,580	$44,098,219
273	$151,588	$429,992	$581,580	$43,668,227
274	$150,110	$431,470	$581,580	$43,236,757
275	$148,626	$432,953	$581,580	$42,803,804
276	$147,138	$434,442	$581,580	$42,369,362

第23年供款共

$6,978,956

第23年利息

$1,862,770

第23年共還本金

$5,116,186

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$145,645	$435,935	$581,580	$41,933,427
278	$144,146	$437,434	$581,580	$41,495,994
279	$142,642	$438,937	$581,580	$41,057,057
280	$141,134	$440,446	$581,580	$40,616,611
281	$139,620	$441,960	$581,580	$40,174,650
282	$138,100	$443,479	$581,580	$39,731,171
283	$136,576	$445,004	$581,580	$39,286,167
284	$135,046	$446,533	$581,580	$38,839,634
285	$133,511	$448,068	$581,580	$38,391,565
286	$131,971	$449,609	$581,580	$37,941,957
287	$130,425	$451,154	$581,580	$37,490,803
288	$128,875	$452,705	$581,580	$37,038,098

第24年供款共

$6,978,956

第24年利息

$1,647,691

第24年共還本金

$5,331,265

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$127,318	$454,261	$581,580	$36,583,836
290	$125,757	$455,823	$581,580	$36,128,014
291	$124,190	$457,390	$581,580	$35,670,624
292	$122,618	$458,962	$581,580	$35,211,662
293	$121,040	$460,540	$581,580	$34,751,122
294	$119,457	$462,123	$581,580	$34,289,000
295	$117,868	$463,711	$581,580	$33,825,289
296	$116,274	$465,305	$581,580	$33,359,983
297	$114,675	$466,905	$581,580	$32,893,079
298	$113,070	$468,510	$581,580	$32,424,569
299	$111,459	$470,120	$581,580	$31,954,449
300	$109,843	$471,736	$581,580	$31,482,712

第25年供款共

$6,978,956

第25年利息

$1,423,571

第25年共還本金

$5,555,385

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$108,222	$473,358	$581,580	$31,009,354
302	$106,595	$474,985	$581,580	$30,534,369
303	$104,962	$476,618	$581,580	$30,057,752
304	$103,324	$478,256	$581,580	$29,579,496
305	$101,680	$479,900	$581,580	$29,099,595
306	$100,030	$481,550	$581,580	$28,618,046
307	$98,375	$483,205	$581,580	$28,134,840
308	$96,714	$484,866	$581,580	$27,649,974
309	$95,047	$486,533	$581,580	$27,163,441
310	$93,374	$488,205	$581,580	$26,675,236
311	$91,696	$489,884	$581,580	$26,185,352
312	$90,012	$491,568	$581,580	$25,693,785

第26年供款共

$6,978,956

第26年利息

$1,190,029

第26年共還本金

$5,788,927

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$88,322	$493,257	$581,580	$25,200,528
314	$86,627	$494,953	$581,580	$24,705,575
315	$84,925	$496,654	$581,580	$24,208,920
316	$83,218	$498,362	$581,580	$23,710,559
317	$81,505	$500,075	$581,580	$23,210,484
318	$79,786	$501,794	$581,580	$22,708,691
319	$78,061	$503,519	$581,580	$22,205,172
320	$76,330	$505,249	$581,580	$21,699,923
321	$74,593	$506,986	$581,580	$21,192,937
322	$72,851	$508,729	$581,580	$20,684,208
323	$71,102	$510,478	$581,580	$20,173,730
324	$69,347	$512,232	$581,580	$19,661,497

第27年供款共

$6,978,956

第27年利息

$946,669

第27年共還本金

$6,032,288

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$67,586	$513,993	$581,580	$19,147,504
326	$65,820	$515,760	$581,580	$18,631,744
327	$64,047	$517,533	$581,580	$18,114,211
328	$62,268	$519,312	$581,580	$17,594,899
329	$60,482	$521,097	$581,580	$17,073,802
330	$58,691	$522,888	$581,580	$16,550,913
331	$56,894	$524,686	$581,580	$16,026,227
332	$55,090	$526,490	$581,580	$15,499,738
333	$53,280	$528,299	$581,580	$14,971,438
334	$51,464	$530,115	$581,580	$14,441,323
335	$49,642	$531,938	$581,580	$13,909,385
336	$47,814	$533,766	$581,580	$13,375,619

第28年供款共

$6,978,956

第28年利息

$693,078

第28年共還本金

$6,285,878

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$45,979	$535,601	$581,580	$12,840,018
338	$44,138	$537,442	$581,580	$12,302,576
339	$42,290	$539,290	$581,580	$11,763,287
340	$40,436	$541,143	$581,580	$11,222,143
341	$38,576	$543,004	$581,580	$10,679,140
342	$36,710	$544,870	$581,580	$10,134,269
343	$34,837	$546,743	$581,580	$9,587,526
344	$32,957	$548,623	$581,580	$9,038,904
345	$31,071	$550,508	$581,580	$8,488,395
346	$29,179	$552,401	$581,580	$7,935,994
347	$27,280	$554,300	$581,580	$7,381,695
348	$25,375	$556,205	$581,580	$6,825,490

第29年供款共

$6,978,956

第29年利息

$428,827

第29年共還本金

$6,550,130

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$23,463	$558,117	$581,580	$6,267,373
350	$21,544	$560,036	$581,580	$5,707,337
351	$19,619	$561,961	$581,580	$5,145,376
352	$17,687	$563,892	$581,580	$4,581,484
353	$15,749	$565,831	$581,580	$4,015,653
354	$13,804	$567,776	$581,580	$3,447,877
355	$11,852	$569,728	$581,580	$2,878,150
356	$9,894	$571,686	$581,580	$2,306,464
357	$7,928	$573,651	$581,580	$1,732,812
358	$5,957	$575,623	$581,580	$1,157,189
359	$3,978	$577,602	$581,580	$579,587
360	$1,992	$579,587	$581,580	$0

第30年供款共

$6,978,956

第30年利息

$153,466

第30年共還本金

$6,825,490

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$299,878,685

免责声明

笋盘推介

按揭保险费
info